Graincorp Ltd
ASX:GNC

Watchlist Manager
Graincorp Ltd Logo
Graincorp Ltd
ASX:GNC
Watchlist
Price: 8.38 AUD 0.12% Market Closed
Market Cap: 1.9B AUD

Relative Value

The Relative Value of one GNC stock under the Base Case scenario is hidden AUD. Compared to the current market price of 8.38 AUD, Graincorp Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GNC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
68
Median 3Y
0.2
Median 5Y
0.3
Industry
0.6
Forward
0.3
vs History
19
vs Industry
18
Median 3Y
18.8
Median 5Y
11
Industry
16.8
Forward
21.9
vs History
39
vs Industry
25
Median 3Y
5.1
Median 5Y
10.1
Industry
8.5
vs History
3
vs Industry
27
Median 3Y
7.6
Median 5Y
7.2
Industry
17.5
vs History
30
vs Industry
55
Median 3Y
1.1
Median 5Y
1.1
Industry
1.7
vs History
25
vs Industry
69
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
Forward
0.5
vs History
17
vs Industry
35
Median 3Y
2.8
Median 5Y
3.2
Industry
2.3
vs History
12
vs Industry
3
Median 3Y
12.4
Median 5Y
6.7
Industry
8.5
Forward
10.6
vs History
12
vs Industry
5
Median 3Y
12.4
Median 5Y
6.7
Industry
13.1
Forward
16.8
vs History
30
vs Industry
22
Median 3Y
7.8
Median 5Y
15.1
Industry
10.1
vs History
22
vs Industry
18
Median 3Y
8.8
Median 5Y
19.4
Industry
14.2
vs History
20
vs Industry
49
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

GNC Competitors Multiples
Graincorp Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Graincorp Ltd
ASX:GNC
1.9B AUD 0.3 26.4 22 22
ZA
Bid Corporation Ltd
JSE:BID
138.1B Zac 0 0 0 0
US
Sysco Corp
NYSE:SYY
36.1B USD 0.4 19.9 10.4 13.2
ZA
SPAR Group Ltd
JSE:SPP
17.9B Zac 0 0 0 0
US
US Foods Holding Corp
NYSE:USFD
17.1B USD 0.4 30.7 13.3 18.3
US
Performance Food Group Co
NYSE:PFGC
14.7B USD 0.2 45.2 13.7 26.4
TH
CP Axtra PCL
SET:CPAXT
170.3B THB 0.3 17.7 8.3 15.7
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.8 4.1 6.1
SG
Olam Group Ltd
SGX:VC2
3.6B SGD 0.1 14.2 5.8 9.3
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.6B USD 0.6 34.5 14.4 21.7
AU
Metcash Ltd
ASX:MTS
3.6B AUD 0.2 12.6 10 10
P/S Multiple
Revenue Growth P/S to Growth
AU
Graincorp Ltd
ASX:GNC
Average P/S: 0.3
0.3
2%
0.1
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
7%
N/A
US
Sysco Corp
NYSE:SYY
0.4
4%
0.1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
0%
N/A
US
US Foods Holding Corp
NYSE:USFD
0.4
6%
0.1
US
Performance Food Group Co
NYSE:PFGC
0.2
6%
0
TH
CP Axtra PCL
SET:CPAXT
0.3
6%
0.1
SG
O
Olam International Ltd
F:O5I
0.2
N/A N/A
SG
Olam Group Ltd
SGX:VC2
0.1
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
0.6
8%
0.1
AU
Metcash Ltd
ASX:MTS
0.2
4%
0.1
P/E Multiple
Earnings Growth PEG
AU
Graincorp Ltd
ASX:GNC
Average P/E: 23.4
26.4
21%
1.3
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
10%
N/A
US
Sysco Corp
NYSE:SYY
19.9
13%
1.5
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
-58%
N/A
US
US Foods Holding Corp
NYSE:USFD
30.7
36%
0.9
US
Performance Food Group Co
NYSE:PFGC
45.2
50%
0.9
TH
CP Axtra PCL
SET:CPAXT
17.7
19%
0.9
SG
O
Olam International Ltd
F:O5I
9.8
-59%
N/A
SG
Olam Group Ltd
SGX:VC2
14.2
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
34.5
25%
1.4
AU
Metcash Ltd
ASX:MTS
12.6
6%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Graincorp Ltd
ASX:GNC
Average EV/EBITDA: 11.3
22
123%
0.2
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
8%
N/A
US
Sysco Corp
NYSE:SYY
10.4
4%
2.6
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
5%
N/A
US
US Foods Holding Corp
NYSE:USFD
13.3
15%
0.9
US
Performance Food Group Co
NYSE:PFGC
13.7
18%
0.8
TH
CP Axtra PCL
SET:CPAXT
8.3
9%
0.9
SG
O
Olam International Ltd
F:O5I
4.1
N/A N/A
SG
Olam Group Ltd
SGX:VC2
5.8
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
14.4
18%
0.8
AU
Metcash Ltd
ASX:MTS
10
18%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Graincorp Ltd
ASX:GNC
Average EV/EBIT: 15.9
22
91%
0.2
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
8%
N/A
US
Sysco Corp
NYSE:SYY
13.2
4%
3.3
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
11%
N/A
US
US Foods Holding Corp
NYSE:USFD
18.3
18%
1
US
Performance Food Group Co
NYSE:PFGC
26.4
32%
0.8
TH
CP Axtra PCL
SET:CPAXT
15.7
11%
1.4
SG
O
Olam International Ltd
F:O5I
6.1
N/A N/A
SG
Olam Group Ltd
SGX:VC2
9.3
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
21.7
18%
1.2
AU
Metcash Ltd
ASX:MTS
10
4%
2.5